CashFlowRE
Sign in Sign up
9847 Morey Hill Rd
B- Composite 68.56
Why this score? — see what drove the B- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +4.5/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +0.8/10.0
  • Appreciation +0.0/10.0

$73,000

9847 Morey Hill Rd · Putney, GA 31705
3 bd · 2.0 ba · 1,440 sqft · Manufactured public records · 83 Days on market
Built 1980 1.47 ac lot $51/sqft · 59% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Prime opportunity for investors or DIY enthusiasts seeking a peaceful retreat in Mitchell County, GA. Nestled on a spacious, private, 1.47 acre lot with mature trees, this property combines serenity of rural living with significant potential to add value! Whether you are looking to flip, rent, or create your own custom country home, this property provides the ideal foundation! Home is liveable but does need floor coverings. Call today for a showing!

Key facts

  • Custom country home
  • Spacious lot
  • Mature trees

Tags

SPACIOUS LOTMATURE TREESCUSTOM COUNTRY HOME

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath manufactured listed at $73k.

Deal economics

  • At list price, monthly cash flow is $572 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $73k).
  • Recommended offer: $69k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 65/100 on livability (#234 in GA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D+, schools F, amenities F.
  • Mitchell County (rural): math 8% / reading 11% proficiency, ranked #167 of 174 in GA (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+8.1%/yr); 128 active listings in the ZIP; lower-income renter base — watch delinquency; 25 units permitted in Mitchell County in 2024 (0 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($43k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $505 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Mitchell County population projected at -29% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $20k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 83 days — a 6% lower offer ($69k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $11k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $50k; 46% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $68,620 (6.0% below list)

Questions for the listing agent

  1. It's been on market 83 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.76%
Cap rate
15.69%
Cash-on-cash
33.57%
DSCR
2.49
GRM
4.7

CMA / ARV

ARV (median comp)
$176,880
List price
$73,000
Delta
-58.73%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
34.1%
Equity multiple
2.54×
Total profit
$31,378
Equity at exit
$10,885
10-year hold
IRR
43.5%
Equity multiple
6.14×
Total profit
$105,136
Equity at exit
$6,312

Cash invested: $20,440 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Georgia
90 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
Magistrate court evictions in 10-30 days; no rent control; preempted; few tenant protections.

ZIP-level market 31705

Home prices YoY
-20.1%
Rents YoY
8.1%
Active inventory
128
Price-to-rent
4.7×

Monthly cashflow live

Estimated rent
$1,288 medium interval (Pro) →
Mortgage (P&I)
$383
Tax from tax record
$33 /mo · $395/yr
Insurance
$30
HOA
$0
Vacancy / Maint / Mgmt
$271
Net cashflow
$572

Break-even live

Break-even rent $565
Max offer price $73,000
Occupancy floor 51%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$18,250
Closing costs
$2,190
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 24 events

  1. 2026-06-19
    days on market $73,000 Active 83 DOM
  2. 2026-06-18
    days on market $73,000 Active 82 DOM
  3. 2026-06-17
    days on market $73,000 Active 81 DOM
  4. 2026-06-16
    days on market $73,000 Active 80 DOM
  5. 2026-06-15
    days on market $73,000 Active 79 DOM
  6. 2026-06-14
    days on market $73,000 Active 77 DOM
  7. 2026-06-13
    days on market $73,000 Active 76 DOM
  8. 2026-06-10
    days on market $73,000 Active 74 DOM
  9. 2026-06-09
    days on market $73,000 Active 73 DOM
  10. 2026-06-09
    price $73,000 Active 72 DOM
  11. 2026-06-08
    days on market $78,000 Active 72 DOM
  12. 2026-06-07
    days on market $78,000 Active 71 DOM
  13. 2026-06-05
    days on market $78,000 Active 68 DOM
  14. 2026-06-03
    days on market $78,000 Active 67 DOM
  15. 2026-06-02
    days on market $78,000 Active 66 DOM
  16. 2026-06-01
    days on market $78,000 Active 65 DOM
  17. 2026-05-31
    days on market $78,000 Active 64 DOM
  18. 2026-05-30
    days on market $78,000 Active 63 DOM
  19. 2026-05-05
    price $78,000 453-char remark
    Show marketing remark (453 chars)

    Prime opportunity for investors or DIY enthusiasts seeking a peaceful retreat in Mitchell County, GA. Nestled on a spacious, private, 1.47 acre lot with mature trees, this property combines serenity of rural living with significant potential to add value! Whether you are looking to flip, rent, or create your own custom country home, this property provides the ideal foundation! Home is liveable but does need floor coverings. Call today for a showing!

  20. 2026-04-27
    price $82,000 453-char remark
    Show marketing remark (453 chars)

    Prime opportunity for investors or DIY enthusiasts seeking a peaceful retreat in Mitchell County, GA. Nestled on a spacious, private, 1.47 acre lot with mature trees, this property combines serenity of rural living with significant potential to add value! Whether you are looking to flip, rent, or create your own custom country home, this property provides the ideal foundation! Home is liveable but does need floor coverings. Call today for a showing!

  21. 2026-04-13
    status Active 453-char remark
    Show marketing remark (453 chars)

    Prime opportunity for investors or DIY enthusiasts seeking a peaceful retreat in Mitchell County, GA. Nestled on a spacious, private, 1.47 acre lot with mature trees, this property combines serenity of rural living with significant potential to add value! Whether you are looking to flip, rent, or create your own custom country home, this property provides the ideal foundation! Home is liveable but does need floor coverings. Call today for a showing!

  22. 2026-03-20
    status Pending 453-char remark
    Show marketing remark (453 chars)

    Prime opportunity for investors or DIY enthusiasts seeking a peaceful retreat in Mitchell County, GA. Nestled on a spacious, private, 1.47 acre lot with mature trees, this property combines serenity of rural living with significant potential to add value! Whether you are looking to flip, rent, or create your own custom country home, this property provides the ideal foundation! Home is liveable but does need floor coverings. Call today for a showing!

  23. 2026-03-03
    listed $84,000 Active 453-char remark
    Show marketing remark (453 chars)

    Prime opportunity for investors or DIY enthusiasts seeking a peaceful retreat in Mitchell County, GA. Nestled on a spacious, private, 1.47 acre lot with mature trees, this property combines serenity of rural living with significant potential to add value! Whether you are looking to flip, rent, or create your own custom country home, this property provides the ideal foundation! Home is liveable but does need floor coverings. Call today for a showing!

  24. 2024-12-23
    soldstatus $50,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast GA · Resets to sale price

Current annual tax
$395 · $33/mo
Projected year-2 tax
$672 · $56/mo
Expected delta
+$277/yr (+$23/mo · 70.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 6 unhealthy d/yr today · 6 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$15,461
− Mortgage interest
−$4,089
− Property taxes
−$395
− Insurance
−$365
− Repairs & maintenance
−$1,237
− Management
−$1,237
− Depreciation
−$2,124
Taxable income
$6,015
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,444
After-tax cash flow
$5,417/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Mitchell County
NCES district ID
1303690
Math proficiency
8% ▼ -19.00%
Reading proficiency
11% ▼ -16.00%
Median HH income
$36,119
Composite
7.87/100
National rank
#9927
State rank
#167 of 174 in GA

Livability — Putney

Score
65/100
State rank
#234
US rank
#13458

Category grades

Amenities F Commute F Cost of living A+ Crime A+ Employment D+ Housing A+ Health & safety F User ratings B+

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Dougherty County · 89,040 people
Metro
Albany, GA
Population (ZIP)
30,791
Household income
$42,972
Rent vs Own
51.6% rent · 48.4% own
Severe rent burden
1933.0

Population outlook (Mitchell County) Hauer SSP2

Today (2025)
20,489 people
By 2030
19,310 · -5.8%
By 2040
16,971 · -17.2%
By 2050
14,616 · -28.7%
By 2075
9,435 · -54.0%
By 2100
5,424 · -73.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (68%)
Race & ethnicity
Black 68% White 23% Hispanic / Latino 6% Two or more races 4%
Hispanic origin (detail)
Mexican 2% Puerto Rican 1%
Common ancestry
Lithuanian 1%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 5% Other Asian/Pacific 1%

Political lean MEDSL · Mitchell

2024 margin
R (+16.3) · D 41.7% · R 58.0%
2008→2024 swing
-12.3pp toward R · 2008: -4.1pp · 2024: -16.3pp
All cycles
2024: R+16.3 2020: R+10.5 2016: R+9.9 2012: R+0.9 2008: R+4.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -38.46%
Current HPI
152.4574
Rent YoY
▲ 8.10%
Metro
Albany, GA
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

+56.0% since first listed
6 events — show timeline
  • 2026-05-05 Price Changed $78,000 TABRMLS
  • 2026-04-27 Price Changed $82,000 TABRMLS
  • 2026-04-13 Relisted TABRMLS
  • 2026-03-20 Pending TABRMLS
  • 2026-03-03 Listed $84,000 TABRMLS
  • 2024-12-23 Sold (Public Records) $50,000 Public Records

Property tax history

+6.7%/yr

Latest (2025): $395 · -40.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…